[DOMINAN] QoQ Quarter Result on 31-Dec-2009 [#3]

Stock
[DOMINAN] DOMINANT ENTERPRISE BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- -9.47%
YoY- 48.67%
Quarter Report
Latest QR
Upcoming QR
DOMINAN's Result
DOMINAN's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 83,616 85,107 78,175 80,406 74,658 76,532 59,791 25.02%
PBT 4,018 5,628 5,084 3,975 4,617 5,400 3,624 7.11%
Tax -1,048 -1,343 -1,250 -1,027 -1,304 -1,208 -1,408 -17.85%
NP 2,970 4,285 3,834 2,948 3,313 4,192 2,216 21.53%
-
NP to SH 2,931 4,248 3,789 2,917 3,222 4,115 2,264 18.76%
-
Tax Rate 26.08% 23.86% 24.59% 25.84% 28.24% 22.37% 38.85% -
Total Cost 80,646 80,822 74,341 77,458 71,345 72,340 57,575 25.16%
-
Net Worth 126,169 126,446 127,963 111,404 109,734 108,626 111,568 8.53%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 1,241 1,242 1,242 1,241 1,244 1,239 1,864 -23.73%
Div Payout % 42.37% 29.24% 32.79% 42.55% 38.61% 30.12% 82.36% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 126,169 126,446 127,963 111,404 109,734 108,626 111,568 8.53%
NOSH 124,194 124,210 124,236 124,127 124,401 123,945 124,310 -0.06%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 3.55% 5.03% 4.90% 3.67% 4.44% 5.48% 3.71% -
ROE 2.32% 3.36% 2.96% 2.62% 2.94% 3.79% 2.03% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 67.33 68.52 62.92 64.78 60.01 61.75 48.10 25.10%
EPS 2.36 3.42 3.05 2.35 2.59 3.32 1.83 18.46%
DPS 1.00 1.00 1.00 1.00 1.00 1.00 1.50 -23.66%
NAPS 1.0159 1.018 1.03 0.8975 0.8821 0.8764 0.8975 8.60%
Adjusted Per Share Value based on latest NOSH - 124,127
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 50.60 51.51 47.31 48.66 45.18 46.32 36.18 25.03%
EPS 1.77 2.57 2.29 1.77 1.95 2.49 1.37 18.60%
DPS 0.75 0.75 0.75 0.75 0.75 0.75 1.13 -23.89%
NAPS 0.7636 0.7652 0.7744 0.6742 0.6641 0.6574 0.6752 8.54%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.64 0.64 0.64 0.51 0.53 0.46 0.36 -
P/RPS 0.95 0.93 1.02 0.79 0.88 0.74 0.75 17.05%
P/EPS 27.12 18.71 20.98 21.70 20.46 13.86 19.77 23.43%
EY 3.69 5.34 4.77 4.61 4.89 7.22 5.06 -18.96%
DY 1.56 1.56 1.56 1.96 1.89 2.17 4.17 -48.05%
P/NAPS 0.63 0.63 0.62 0.57 0.60 0.52 0.40 35.33%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 27/08/10 27/05/10 25/02/10 26/11/09 26/08/09 28/05/09 -
Price 0.75 0.62 0.59 0.68 0.54 0.51 0.35 -
P/RPS 1.11 0.90 0.94 1.05 0.90 0.83 0.73 32.19%
P/EPS 31.78 18.13 19.35 28.94 20.85 15.36 19.22 39.78%
EY 3.15 5.52 5.17 3.46 4.80 6.51 5.20 -28.38%
DY 1.33 1.61 1.69 1.47 1.85 1.96 4.29 -54.16%
P/NAPS 0.74 0.61 0.57 0.76 0.61 0.58 0.39 53.20%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment